BJERRINGBRO EJENDOMSSELSKAB ApS
CVR number: 34353336
Stenhusevej 16, Vindum 8850 Bjerringbro
mp@m-pedersen.dk
tel: 23749778
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 456.13 | 1 500.48 | 2 035.94 | 380.45 | 71.25 |
| Other operating expenses | -38.37 | -33.18 | |||
| Reduction in value of non-current assets | - 176.16 | -35.23 | - 105.69 | ||
| EBIT | 456.13 | 1 285.95 | 1 967.54 | 274.76 | 71.25 |
| Other financial income | 228.89 | ||||
| Other financial expenses | - 173.71 | -73.12 | -69.10 | -77.26 | - 196.52 |
| Pre-tax profit | 282.42 | 1 212.83 | 1 898.43 | 197.50 | 103.62 |
| Income taxes | -62.13 | - 266.82 | - 417.64 | -43.43 | -22.80 |
| Net earnings | 220.28 | 946.00 | 1 480.79 | 154.07 | 80.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 944.61 | 2 513.75 | 1 703.00 | ||
| Advance payments and construction in progress | 898.46 | 1 618.00 | 3 473.90 | ||
| Tangible assets total | 2 843.08 | 4 131.75 | 5 176.90 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 253.51 | 1 216.59 | |||
| Inventories total | 1 253.51 | 1 216.59 | |||
| Current amounts owed by group member comp. | 107.05 | 220.95 | 1 162.72 | 3 725.44 | 6 147.33 |
| Current other receivables | 148.23 | 1 024.89 | 257.98 | 1.25 | |
| Current deferred tax assets | 33.70 | ||||
| Short term receivables total | 288.98 | 220.95 | 2 187.61 | 3 983.41 | 6 148.58 |
| Cash and bank deposits | 3 594.15 | 2 299.27 | 1 880.29 | 71.22 | |
| Cash and cash equivalents | 3 594.15 | 2 299.27 | 1 880.29 | 71.22 | |
| Balance sheet total (assets) | 7 979.72 | 6 651.97 | 9 244.80 | 5 271.23 | 6 148.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 800.00 | ||||
| Retained earnings | -17.96 | 202.33 | 1 148.33 | 2 629.13 | -16.80 |
| Profit of the financial year | 220.28 | 946.00 | 1 480.79 | 154.07 | 80.82 |
| Shareholders equity total | 327.33 | 1 273.33 | 2 754.13 | 2 908.20 | 2 989.02 |
| Provisions | 31.00 | 23.25 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4 206.18 | 2 038.93 | 2 900.46 | 2 281.35 | 3 052.06 |
| Advances received | 220.00 | ||||
| Current trade creditors | 15.00 | 15.00 | |||
| Current owed to participating | 2 431.21 | 1 611.21 | 1 610.40 | ||
| Current owed to group member | 750.00 | 1 516.16 | 66.68 | ||
| Short-term deferred tax liabilities | 202.11 | 425.39 | 66.68 | 22.80 | |
| Other non-interest bearing current liabilities | 1 015.00 | 525.38 | 15.00 | 3.02 | |
| Current liabilities total | 7 652.39 | 5 347.63 | 6 467.42 | 2 363.03 | 3 159.56 |
| Balance sheet total (liabilities) | 7 979.72 | 6 651.97 | 9 244.80 | 5 271.23 | 6 148.58 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.